As of 2024-12-12, the Intrinsic Value of Ithaca Energy PLC (ITH.L) is
154.57 GBP. This ITH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 108.60 GBP, the upside of Ithaca Energy PLC is
42.30%.
The range of the Intrinsic Value is 105.62 - 270.50 GBP
154.57 GBP
Intrinsic Value
ITH.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
105.62 - 270.50 |
154.57 |
42.3% |
| DCF (Growth 10y) |
102.43 - 237.44 |
143.23 |
31.9% |
| DCF (EBITDA 5y) |
46.09 - 86.44 |
65.87 |
-39.3% |
| DCF (EBITDA 10y) |
69.97 - 114.85 |
90.38 |
-16.8% |
| Fair Value |
57.06 - 57.06 |
57.06 |
-47.45% |
| P/E |
16.83 - 136.50 |
76.87 |
-29.2% |
| EV/EBITDA |
6.66 - 95.02 |
53.79 |
-50.5% |
| EPV |
255.37 - 412.06 |
333.72 |
207.3% |
| DDM - Stable |
59.27 - 172.15 |
115.71 |
6.6% |
| DDM - Multi |
55.77 - 110.29 |
72.65 |
-33.1% |
ITH.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,782.47 |
| Beta |
1.81 |
| Outstanding shares (mil) |
16.41 |
| Enterprise Value (mil) |
2,219.00 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.72% |
| Cost of Debt |
5.85% |
| WACC |
9.57% |